| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| DXRX | PRM | ONT | IXI | FAB | | D6M | |
| AIM:DXRX | AIM:PRM | LSE:ONT | AIM:IXI | AIM:FAB | | DB:D6M | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 18.0% | 10.5% | 28.6% | -5.3% | -12.2% | | -26.7% | |
| 3Y CAGR | 23.1% | 1.9% | 11.1% | -14.4% | -35.1% | | -10.0% | |
| Latest Twelve Months | 19.2% | -2.8% | 8.0% | -13.5% | 14.1% | | 125.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 0.8% | 0.8% | -83.2% | -2.7% | -73.7% | | -3293.3% | |
| Prior Fiscal Year | 2.9% | -32.2% | -99.4% | -21.6% | -98.5% | | -9498.2% | |
| Latest Fiscal Year | -12.7% | -48.1% | -83.2% | -37.4% | -201.3% | | -1060.3% | |
| Latest Twelve Months | -17.0% | -48.1% | -83.2% | -37.4% | -92.2% | | -901.0% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.05x | 5.52x | 3.83x | 1.01x | 3.62x | | 11.90x | |
| EV / LTM EBIT | -17.9x | -7.0x | -4.6x | -2.7x | -3.9x | | -1.3x | |
| Price / LTM Sales | 3.64x | 2.20x | 5.84x | 1.27x | 3.84x | | 15.32x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.01x | 3.62x | 5.52x | | | | | |
| Historical EV / LTM Revenue | 20.35x | 45.94x | 253.07x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 10.27x | 10.81x | 11.35x | | | | | |
| (x) LTM Revenue | 1 | 1 | 1 | | | | | |
| (=) Implied Enterprise Value | 6 | 7 | 7 | | | | | |
| (-) Non-shareholder Claims * | 2 | 2 | 2 | | | | | |
| (=) Equity Value | 8 | 9 | 9 | | | | | |
| (/) Shares Outstanding | 1,830.6 | 1,830.6 | 1,830.6 | | | | | |
| Implied Value Range | 0.00 | 0.00 | 0.00 | | | | | |
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.01 | 0.01 | 0.01 | | 0.01 | | | |
| Upside / (Downside) | -62.3% | -60.8% | -59.3% | | | | | |